| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 27 498.00 | | 27 498.00 | 27 498.00 |
CF Cash and cash equivalents | 48 979.00 | | 48 979.00 | 48 979.00 |
CJ TOTAL (II) | 48 979.00 | | 48 979.00 | 48 979.00 |
CO Grand total (0 to V) | 76 477.00 | | 76 477.00 | 76 477.00 |
CU Other investments | 27 498.00 | | 27 498.00 | 27 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 45 225.00 | 64 080.00 | | 45 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 729.00 | -18 854.00 | | -12 729.00 |
DL TOTAL (I) | 37 996.00 | 50 725.00 | | 37 996.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 301.00 | 12 707.00 | | 22 301.00 |
DX Trade payables and related accounts | 2 400.00 | 1 200.00 | | 2 400.00 |
DY Tax and social security liabilities | 13 780.00 | 13 758.00 | | 13 780.00 |
EA Other liabilities | | 3 080.00 | | |
EC TOTAL (IV) | 38 481.00 | 30 745.00 | | 38 481.00 |
EE Grand total (I to V) | 76 477.00 | 81 470.00 | | 76 477.00 |
EI Including equity loans | 22 301.00 | | | 22 301.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 080.00 | |
FR Total operating income (I) | | | 3 080.00 | |
FW Other purchases and external expenses | | | 1 691.00 | |
FX Taxes, duties, and similar payments | | | 1 055.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 3 063.00 | |
GF Total Operating Expenses (II) | | | 15 809.00 | |
GG - OPERATING RESULT (I - II) | | | -12 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 080.00 | | | 3 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 809.00 | 18 854.00 | | 15 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 729.00 | -18 854.00 | | -12 729.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 27 498.00 | | | 27 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 498.00 | |
I4 DECREASES Grand Total | | | 27 498.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 498.00 | | | 27 498.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
8D Social Security and Other Social Organizations | 13 780.00 | 13 780.00 | | 13 780.00 |
VI Group and Associates | 22 301.00 | 22 301.00 | | 22 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 481.00 | 38 481.00 | | 38 481.00 |
